Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.23% first-year return on $56,595 initial cash invested.
-0.23%
Cash On Cash
6.34%
Cap Rate
1.08
DSCR
$2,243
Rent
-$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,595
Downpayment
20%
$53,900
Closing costs
1%
$2,695
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,243
Total Expenses
$2,254
Mortgage P&I
59%
$1,323
Property Taxes
11%
$254
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0